Profit & Loss |
Date of Accounts |
2014-03-30 | 2014-03-31 | 2015-03-30 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 403 809 | 365 115 | 329 482 | 238 359 | 526 314 | 289 303 | 538 | 522 703 |
Current Assets | 1 815 594 | | 2 780 912 | 2 780 912 | 2 244 338 | 3 033 720 | 3 053 473 | 3 237 460 | 2 817 357 | 3 422 917 | 2 989 530 | 3 708 810 |
Debtors | 1 807 738 | | 2 527 848 | 2 527 848 | 1 825 045 | 2 644 750 | 2 703 911 | 2 986 439 | 2 278 381 | 3 120 543 | 2 974 170 | 3 175 016 |
Net Assets Liabilities | | | | | 584 911 | 853 656 | 925 937 | 986 056 | 1 113 489 | 1 173 699 | 472 713 | 556 189 |
Other Debtors | | | | | 298 812 | 411 397 | 280 408 | 302 121 | 104 216 | 170 195 | 304 259 | 273 505 |
Property Plant Equipment | | | | | 179 370 | 409 838 | 422 147 | 371 235 | 376 828 | 369 355 | 384 492 | 343 779 |
Total Inventories | | | | | 15 484 | 23 855 | 20 080 | 12 662 | 12 662 | 13 071 | 14 822 | 11 091 |
Cash Bank In Hand | 356 | | 233 312 | 233 312 | 403 809 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 370 091 | | 426 421 | 426 421 | 584 911 | | | | | | | |
Stocks Inventory | 7 500 | | 19 752 | 19 752 | 15 484 | | | | | | | |
Tangible Fixed Assets | 87 269 | 87 269 | 92 444 | 92 444 | 179 370 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 369 991 | | 426 321 | 426 321 | 584 811 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 4 900 | 5 025 | 5 150 | 5 300 | 5 850 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 225 931 | 211 630 | 273 560 | 331 410 | 341 454 | 364 009 | 389 173 | 435 540 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 283 572 | 78 125 | 20 484 | 75 130 | 48 108 | 100 866 | 28 076 |
Administration Support Average Number Employees | | | | | | | 28 | 29 | 29 | 29 | 19 | 19 |
Administrative Expenses | | | | | | | 1 298 432 | 1 380 953 | 1 949 062 | 1 816 154 | 2 046 839 | 2 072 885 |
Amount Specific Bank Loan | | | | | | | 66 081 | 63 046 | 59 865 | 54 504 | 250 000 | 197 917 |
Amounts Recoverable On Contracts | | | | | | | 2 423 503 | 2 684 318 | 2 174 165 | 2 950 348 | 2 669 911 | 2 901 511 |
Applicable Tax Rate | | | | | | | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | | 40 | 48 | 61 | 65 | 70 | 70 | 60 | 63 |
Bank Borrowings | | | | | | 130 812 | 6 820 | 7 097 | 7 638 | 58 034 | 65 802 | 70 523 |
Bank Borrowings Overdrafts | | | | | | | 6 820 | 7 194 | 7 638 | 58 034 | 65 802 | 70 523 |
Bank Overdrafts | | | | | 7 529 | 8 226 | 591 | 4 992 | 69 281 | | 223 801 | 165 145 |
Comprehensive Income Expense | | | | | | | 407 003 | 400 691 | 492 824 | 534 579 | -305 936 | |
Corporation Tax Payable | | | | | 87 231 | 182 115 | | | | | | |
Cost Sales | | | | | | | 11 064 855 | 14 048 329 | 14 010 970 | 10 487 781 | 11 749 063 | 17 749 786 |
Creditors | | | | | 1 802 923 | 2 421 442 | 2 383 758 | 2 472 484 | 1 936 085 | 2 482 995 | 2 566 213 | 3 235 288 |
Current Tax For Period | | | | | | | 124 597 | 114 472 | 144 882 | 121 600 | -57 481 | 129 535 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 3 160 | -8 852 | 1 883 | -599 | 15 361 | -9 098 |
Deferred Tax Liabilities | | | | | | 37 648 | 40 808 | 31 956 | 33 839 | 33 240 | 48 601 | 39 503 |
Depreciation Expense Property Plant Equipment | | | | | | | 65 189 | 70 766 | 57 573 | 55 011 | 64 281 | 65 240 |
Distribution Average Number Employees | | | | | | | | | 41 | 41 | 41 | 44 |
Dividends Paid | | | | | | | 334 722 | 340 572 | 365 391 | 474 369 | 395 050 | 356 759 |
Dividends Paid Classified As Financing Activities | | | | | | | 334 722 | 340 572 | 365 391 | 474 369 | 395 050 | 356 759 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 37 710 | 7 739 | 23 974 | 43 448 | 41 426 | 35 377 | 54 832 | 42 537 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -577 | 379 | -1 215 | 2 068 | 5 560 | -3 540 |
Gross Profit Loss | | | | | | | 1 838 972 | 1 892 564 | 2 593 808 | 2 262 339 | 1 668 822 | 2 630 258 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -127 757 | -114 472 | -144 882 | -121 600 | 57 481 | -129 535 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | -36 059 | -95 524 | 223 666 | -167 730 | -512 566 | 580 821 |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | | | | | 3 160 | -8 852 | 1 883 | -599 | 15 361 | -9 098 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 52 142 | 65 189 | 70 766 | 57 573 | 55 011 | 64 281 | 65 240 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 6 055 | 6 472 | 6 241 | 4 887 | 4 884 | 18 090 |
Interest Paid Classified As Operating Activities | | | | | | | 6 055 | 6 472 | 6 241 | 4 887 | 4 884 | 18 090 |
Interest Payable Similar Charges Finance Costs | | | | | | | 6 055 | 6 472 | 6 241 | 4 887 | 4 884 | 18 090 |
Interest Received Classified As Operating Activities | | | | | | | 852 | 793 | 2 299 | 601 | | 1 096 |
Net Cash Flows From Used In Financing Activities | | | | | | | -341 232 | -347 213 | -372 277 | -432 407 | -203 125 | -416 924 |
Net Cash Flows From Used In Investing Activities | | | | | | | -78 075 | -19 475 | -64 381 | -45 470 | -73 858 | -28 067 |
Net Cash Flows From Used In Operating Activities | | | | | | | 383 248 | 271 164 | 660 324 | 310 147 | -235 583 | 1 025 812 |
Net Cash Generated From Operations | | | | | | | 516 208 | 391 315 | 809 148 | 436 033 | -288 180 | 1 172 341 |
Net Current Assets Liabilities | 300 276 | | 352 466 | 352 466 | 441 415 | 612 278 | 669 715 | 764 976 | 881 272 | 939 922 | 423 317 | 473 522 |
Nominal Value Allotted Share Capital | | | | | | | 20 | 20 | 20 | 20 | 20 | 20 |
Number Shares Issued Fully Paid | | | | | | | | 20 | 20 | 20 | 20 | 20 |
Operating Profit Loss | | | | | | | 540 540 | 511 611 | 644 746 | 657 798 | -348 732 | 581 206 |
Other Creditors | | | | | 250 147 | 502 380 | 211 382 | 296 767 | 335 827 | 425 353 | 338 430 | 396 907 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 66 443 | 3 259 | 12 916 | 47 529 | 32 456 | 39 117 | 18 873 |
Other Disposals Property Plant Equipment | | | | | | 67 405 | 3 886 | 13 546 | 59 493 | 33 026 | 60 565 | 22 422 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 852 | 793 | 2 299 | 601 | | 1 096 |
Other Operating Income Format1 | | | | | | | | | | 211 613 | 29 285 | 23 833 |
Other Taxation Social Security Payable | | | | | 81 949 | 283 895 | 228 771 | 216 259 | 294 041 | 206 865 | 134 150 | 222 172 |
Par Value Share | | | | 1 | 1 | | | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 36 413 | 43 260 | 93 952 | 55 040 | 100 984 | 90 504 |
Proceeds From Sales Property Plant Equipment | | | | | | | 50 | 1 009 | 10 749 | 2 638 | 27 008 | 9 |
Production Average Number Employees | | | | | | | 33 | 36 | 41 | | | |
Profit Loss | | | | | | | 407 003 | 400 691 | 492 824 | 534 579 | -305 936 | 440 235 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 534 760 | 506 311 | 639 589 | 655 580 | -348 056 | 560 672 |
Property Plant Equipment Gross Cost | | | | | 405 301 | 621 468 | 695 707 | 702 645 | 718 282 | 733 364 | 773 665 | 779 319 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 35 874 | 37 648 | 40 808 | | | | | |
Purchase Property Plant Equipment | | | | | | | 78 125 | 20 484 | 75 130 | 48 108 | 100 866 | 28 076 |
Raw Materials Consumables | | | | | | | 20 080 | 12 662 | 12 662 | 13 071 | 14 822 | 11 091 |
Repayments Borrowings Classified As Financing Activities | | | | | | | 6 510 | 6 641 | 6 886 | -41 962 | -191 925 | 60 165 |
Revenue From Construction Contracts | | | | | | | 12 903 827 | 15 940 893 | 16 604 778 | 12 750 120 | 13 417 885 | 20 380 044 |
Social Security Costs | | | | | | | 59 557 | 70 089 | 99 824 | 102 314 | 103 393 | 122 359 |
Staff Costs Employee Benefits Expense | | | | | | | 764 502 | 875 904 | 1 282 314 | 1 208 090 | 1 207 234 | 1 530 317 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 40 808 | 31 956 | 33 839 | 33 240 | 48 601 | 39 503 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 101 604 | 96 199 | 121 522 | 124 560 | -66 131 | 106 528 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | 2 850 | 9 745 | -1 293 | 1 813 | -3 244 | 6 637 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | | | | | | | 20 143 | 8 528 | 24 653 | -4 773 | 11 894 | 16 370 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 127 757 | 105 620 | 146 765 | 121 001 | -42 120 | 120 437 |
Total Assets Less Current Liabilities | 387 545 | | 444 910 | 444 910 | 620 785 | 1 022 116 | 1 091 862 | 1 136 211 | 1 258 100 | 1 309 277 | 807 809 | 817 301 |
Total Current Tax Expense Credit | | | | | | | 124 597 | 114 472 | 144 882 | 121 600 | -57 481 | 129 535 |
Total Operating Lease Payments | | | | | | | 33 973 | 40 294 | 35 220 | 28 493 | 22 985 | 27 357 |
Trade Creditors Trade Payables | | | | | 1 376 067 | 1 626 941 | 1 936 194 | 1 947 369 | 1 229 298 | 1 792 743 | 1 804 030 | 2 380 541 |
Trade Debtors Trade Receivables | | | | | 1 526 233 | 2 233 353 | 2 423 503 | | | | | |
Turnover Revenue | | | | | | | 12 903 827 | 15 940 893 | 16 604 778 | 12 750 120 | 13 417 885 | 20 380 044 |
Wages Salaries | | | | | | | 668 532 | 762 555 | 1 088 538 | 1 050 736 | 1 002 857 | 1 317 454 |
Company Contributions To Money Purchase Plans Directors | | | | | | | 29 659 | 32 807 | 79 708 | 42 819 | 86 680 | 74 162 |
Director Remuneration | | | | | | | 231 680 | 222 576 | 277 279 | 330 180 | 270 275 | 245 792 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | 261 339 | 255 383 | 356 987 | 372 999 | 356 955 | 319 954 |
Dividend Recommended By Directors | | | | | | | | 340 572 | 428 053 | 474 369 | 395 050 | 356 759 |
Capital Employed | 370 091 | | 426 421 | 426 421 | 584 911 | | | | | | | |
Creditors Due Within One Year | 1 515 318 | | 2 428 446 | 2 428 446 | 1 802 923 | | | | | | | |
Number Shares Allotted | | | | 100 | 20 | | | | | | | |
Provisions For Liabilities Charges | 17 454 | | 18 489 | 18 489 | 35 874 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | | 100 | 100 | 20 | | | | | | | |
Tangible Fixed Assets Additions | | | | 29 856 | 131 315 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 278 547 | | 308 403 | 405 301 | | | | | | | |
Tangible Fixed Assets Depreciation | | 191 278 | | 215 959 | 225 931 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | 24 681 | 33 833 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | | 23 861 | | | | | | | |
Tangible Fixed Assets Disposals | | | | | 34 417 | | | | | | | |